BNBCalc Short Term Rental Rental Arbitrage Analysis 104-30 91st Ave, Queens, NY 11418, USA

4 bed • 1.5 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$65,218

Profit (Cash Flow)

$16,540

Cash on Cash Return

128.5%

Annual Revenue

$65,218

AirDNA projects $248/night at 54% occupancy ($48,913).

BNB Calc projects a 72% occupancy rate, $248 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

128.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,539	$33,079	$49,618	$66,158	$82,698	$165,396	$496,188
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$16,539	$33,079	$49,618	$66,158	$82,698	$165,396	$496,188

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

128.46%

Payback Period Days

284

Return on Investment

128.46%

104-30 91st Ave New York, 11418-2134

4 bed • 1.5 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

$65,218

Annual Revenue

Projected nightly rate is $248/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,540

Profit

Revenue

$65,218

Operating Expenses

$19,878

Operating Income

$45,340

Net Effective Rent

$28,800

Profit (Cash Flow)

$16,540

$12,875

Cash Investment

Renos & Furnishing

$10,375

Setup Costs

$2,500

Total

$12,875

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

128.46%

Payback Period Days

284